Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,762£21,281£21,919£104,173
Total Expenses£17,882£17,958£18,051£18,147£18,254£90,292
Profit Before Tax£2,074£2,298£2,710£3,134£3,666£13,881
Profit After Tax £1,680£1,861£2,195£2,538£2,969£11,244
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£1,684£1,865£9,196£15,033£19,597£47,374
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%14%18%43%